To prepare the Joint Venture Account, Joint Bank Account, and the Personal Accounts of the Coventurers, we’ll go through the transactions step by step:
Joint Bank Account
1. Initial deposit by Black = Rs. 30,000
2. Initial deposit by White = Rs. 50,000
3. Black’s purchase of wheat (Rs. 600/ton * tons) + expenses = (600 * 60) + 3,000 = Rs. 36,000 + 3,000 =
Rs. 39,000
4. White’s sale of wheat (Rs. 750/ton * 60 tons) – expenses = (45,000 – 2,000) = Rs. 43,000
5. White’s purchase of sugar + expenses = 7,000 + 1,000 = Rs. 8,000
6. Black’s sale of sugar – expenses = 8,000 – 500 = Rs. 7,500
Total credit side of the Joint Bank Account = 30,000 + 50,000 + 43,000 + 8,000 + 7,500 = Rs. 138,500
Joint Venture Account
1. Black’s purchases of wheat = Rs. 36,000
2. White’s sales of wheat = Rs. 45,000
3. White’s purchases of sugar = Rs. 8,000
4. Black’s sales of sugar = Rs. 7,500
5. Black’s commission (5% on sales) = 0.05 (36,000 + 7,500) = Rs. 2,175
6. White’s commission (5% on sales) = 0.05 * 45,000 = Rs. 2,250
Total debit side of the Joint Venture Account = 36,000 + 8,000 + 2,175 = Rs. 46,175
Total credit side of the Joint Venture Account = 45,000 + 7,500 + 2,250 = Rs. 54,750
Personal Accounts of Co-venturers
Black’s Account
1. Opening balance = Rs. 30,000
2. Purchases of wheat = Rs. 36,000
3. Sales of sugar = Rs. 7,500
4. Commission received = Rs. 2,175
5. Expenses = Rs. 3,000 + Rs. 500 = Rs. 3,500
Total debit side = 30,000 + 36,000 + 7,500 + 3,500 = Rs. 77,000
White’s Account
1. Opening balance = Rs. 50,000
2. Sales of wheat = Rs. 45,000
3. Purchases of sugar = Rs. 8,000
4. Commission received = Rs. 2,250
5. Expenses = Rs. 2,000 + Rs. 1,000 = Rs. 3,000
Total debit side = 50,000 + 45,000 + 8,000 + 2,250 + 3,000 = Rs. 108,250
Balance Sheet as on 31 March 2019
Liabilities:
1. Black’s Capital = Rs. 77,000
2. White’s Capital = Rs. 108,250
Assets:
1. Joint Bank Account = Rs. 138,500
The balance sheet should now balance, with the total assets equaling the total liabilities.